PJT Partners Inc. (PJT) DCF Valuation

PJT Partners Inc. (PJT) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

PJT Partners Inc. (PJT) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Gain insight into your PJT Partners Inc. (PJT) valuation analysis with our state-of-the-art DCF Calculator! This Excel template comes preloaded with real PJT data, enabling you to adjust forecasts and assumptions to determine PJT's intrinsic value accurately.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 717.6 1,052.3 991.9 1,025.5 1,153.2 1,316.7 1,503.5 1,716.7 1,960.2 2,238.2
Revenue Growth, % 0 46.63 -5.74 3.38 12.45 14.18 14.18 14.18 14.18 14.18
EBITDA 123.1 289.6 262.9 251.8 214.3 301.0 343.7 392.5 448.1 511.7
EBITDA, % 17.15 27.52 26.5 24.56 18.58 22.86 22.86 22.86 22.86 22.86
Depreciation 635.4 804.3 772.5 824.0 36.7 859.5 981.5 1,120.7 1,279.6 1,461.1
Depreciation, % 88.55 76.44 77.88 80.35 3.18 65.28 65.28 65.28 65.28 65.28
EBIT -512.4 -514.7 -509.6 -572.2 177.6 -558.5 -637.7 -728.2 -831.5 -949.4
EBIT, % -71.4 -48.92 -51.38 -55.8 15.4 -42.42 -42.42 -42.42 -42.42 -42.42
Total Cash 216.0 299.5 200.5 173.2 355.5 333.1 380.4 434.3 495.9 566.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 227.5 233.2 289.3 317.8 263.5
Account Receivables, % 31.7 22.16 29.16 30.98 22.85
Inventories 445.0 670.6 .0 541.2 .0 470.1 536.8 612.9 699.8 799.1
Inventories, % 62.01 63.72 0 52.78 0 35.7 35.7 35.7 35.7 35.7
Accounts Payable 24.8 25.9 23.8 24.8 22.3 33.3 38.1 43.5 49.6 56.7
Accounts Payable, % 3.45 2.47 2.39 2.42 1.93 2.53 2.53 2.53 2.53 2.53
Capital Expenditure -8.8 -8.9 -6.5 -3.4 -3.9 -8.9 -10.2 -11.7 -13.3 -15.2
Capital Expenditure, % -1.23 -0.8414 -0.65246 -0.33486 -0.34054 -0.6794 -0.6794 -0.6794 -0.6794 -0.6794
Tax Rate, % 53.94 53.94 53.94 53.94 53.94 53.94 53.94 53.94 53.94 53.94
EBITAT -397.7 -441.0 -441.1 -468.0 81.8 -421.9 -481.7 -550.0 -628.1 -717.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -418.8 124.5 937.2 -216.1 707.5 -127.2 376.5 429.9 490.8 560.4
WACC, % 7.11 7.13 7.13 7.12 7.04 7.11 7.11 7.11 7.11 7.11
PV UFCF
SUM PV UFCF 1,329.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 572
Terminal Value 11,195
Present Terminal Value 7,942
Enterprise Value 9,272
Net Debt -25
Equity Value 9,297
Diluted Shares Outstanding, MM 42
Equity Value Per Share 221.98

What You Will Receive

  • Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real PJT financials.
  • Authentic Data: Historical figures and future projections (highlighted in the yellow cells).
  • Flexible Forecasting: Modify forecast parameters such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs influence PJT’s valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Layout: Organized for clarity and ease of use, complete with step-by-step guidance.

Key Features

  • Comprehensive DCF Model: Offers detailed unlevered and levered DCF valuation frameworks tailored for PJT Partners Inc. (PJT).
  • Customizable WACC Tool: Pre-configured Weighted Average Cost of Capital sheet with adjustable parameters.
  • Flexible Forecast Inputs: Adjust growth projections, capital expenditures, and discount rates as needed.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to PJT Partners Inc. (PJT).
  • Interactive Dashboard and Visuals: Graphical representations summarize essential valuation metrics for straightforward analysis.

How It Works

  • Download: Obtain the comprehensive Excel file featuring PJT Partners Inc. (PJT) financial data.
  • Customize: Modify forecasts, including revenue growth, EBITDA %, and WACC for PJT.
  • Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various projections and instantly compare the results.
  • Make Decisions: Leverage the valuation insights to inform your investment approach for PJT.

Why Choose PJT Partners Inc. (PJT) Calculator?

  • Accuracy: Utilizes real PJT financial data for precise calculations.
  • Flexibility: Tailored for users to easily adjust and experiment with inputs.
  • Time-Saving: Eliminate the need to create a financial model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
  • User-Friendly: Intuitive interface suitable for users without extensive financial modeling skills.

Who Should Use PJT Partners Inc. (PJT)?

  • Investors: Assess the intrinsic value of PJT Partners Inc. (PJT) to inform investment choices.
  • CFOs: Utilize a sophisticated DCF model for accurate financial reporting and strategic analysis.
  • Consultants: Efficiently customize the template for client valuation reports related to PJT Partners Inc. (PJT).
  • Entrepreneurs: Discover financial modeling techniques employed by leading advisory firms.
  • Educators: Implement it as a resource for teaching valuation principles in finance courses.

What the Template Contains

  • Historical Data: Includes PJT Partners Inc.'s (PJT) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate PJT Partners Inc.'s (PJT) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of PJT Partners Inc.'s (PJT) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

Es wurden keine passenden Produkte gefunden.